| Quarter | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 14 | 17 | 17 | 17 | 17 | 19 | 18 | 20 | |
Growth YoY Revenue Growth YoY% | 24.7 | 15.8 | 4.1 | 16.6 | ||||
Interest Expended Interest ExpendedCr | 6 | 7 | 6 | 6 | 6 | 6 | 5 | 5 |
Expenses ExpensesCr | 2 | 4 | 9 | 4 | 5 | 4 | 3 | 4 |
| 6 | 6 | 2 | 7 | 6 | 10 | 9 | 11 | |
FPM FPM% | 41.6 | 36.5 | 11.3 | 43.1 | 33.6 | 50.1 | 51.9 | 55.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 6 | 6 | 2 | 7 | 5 | 9 | 9 | 11 |
| 1 | 1 | 1 | 2 | 1 | 3 | 2 | 3 | |
| 4 | 5 | 1 | 5 | 4 | 7 | 7 | 8 | |
Growth YoY PAT Growth YoY% | -5.0 | 44.8 | 568.4 | 50.1 | ||||
NPM NPM% | 30.9 | 27.5 | 5.8 | 30.8 | 23.5 | 34.4 | 37.1 | 39.6 |
| 1.1 | 0.6 | 0.1 | 0.6 | 0.9 | 1.5 | 1.5 | 1.9 |
| Quarter | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| 14 | 17 | 17 | 17 | 17 | 19 | 18 | 20 | |
Growth YoY Revenue Growth YoY% | 24.7 | 15.8 | 4.1 | 16.6 | ||||
Interest Expended Interest ExpendedCr | 6 | 7 | 6 | 6 | 6 | 6 | 5 | 5 |
Expenses ExpensesCr | 2 | 4 | 9 | 4 | 5 | 4 | 3 | 4 |
| 6 | 6 | 2 | 7 | 6 | 10 | 9 | 11 | |
FPM FPM% | 41.6 | 36.5 | 11.3 | 43.1 | 33.6 | 50.1 | 51.9 | 55.2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 6 | 6 | 2 | 7 | 5 | 9 | 9 | 11 |
| 1 | 1 | 1 | 2 | 1 | 3 | 2 | 3 | |
| 4 | 5 | 1 | 5 | 4 | 7 | 7 | 8 | |
Growth YoY PAT Growth YoY% | -5.0 | 44.8 | 568.4 | 50.1 | ||||
NPM NPM% | 30.9 | 27.5 | 5.8 | 30.8 | 23.5 | 34.4 | 37.1 | 39.6 |
| 1.1 | 0.6 | 0.1 | 0.6 | 0.9 | 1.5 | 1.5 | 1.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 51 | 25 | 25 | 46 | 63 | 61 | 71 | 74 |
Growth Revenue Growth% | -50.0 | -1.4 | 82.3 | 38.5 | -3.6 | 16.7 | 14.8 | |
Interest Expended Interest ExpendedCr | 20 | 11 | 10 | 22 | 30 | 24 | 23 | 23 |
Expenses ExpensesCr | 16 | 10 | 9 | 11 | 17 | 18 | 16 | 16 |
| 15 | 5 | 6 | 13 | 17 | 18 | 32 | 36 | |
FPM FPM% | 29.6 | 19.2 | 22.0 | 29.5 | 26.2 | 29.8 | 44.9 | 48.2 |
| 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | 15 | 5 | 5 | 14 | 17 | 18 | 31 | 34 |
| 4 | 1 | 1 | 4 | 4 | 4 | 8 | 9 | |
PAT PATCr | 11 | 4 | 4 | 10 | 13 | 13 | 22 | 25 |
Growth PAT Growth% | -65.6 | 7.5 | 145.3 | 25.8 | 4.4 | 68.3 | 66.9 | |
NPM NPM% | 22.1 | 15.2 | 16.6 | 22.3 | 20.2 | 21.9 | 31.6 | 34.0 |
| 17.0 | 6.3 | 3.5 | 7.4 | 8.2 | 1.7 | 5.2 | 5.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 51 | 25 | 25 | 46 | 63 | 61 | 71 | 74 |
Growth Revenue Growth% | -50.0 | -1.4 | 82.3 | 38.5 | -3.6 | 16.7 | 14.8 | |
Interest Expended Interest ExpendedCr | 20 | 11 | 10 | 22 | 30 | 24 | 23 | 23 |
Expenses ExpensesCr | 16 | 10 | 9 | 11 | 17 | 18 | 16 | 16 |
| 15 | 5 | 6 | 13 | 17 | 18 | 32 | 36 | |
FPM FPM% | 29.6 | 19.2 | 22.0 | 29.5 | 26.2 | 29.8 | 44.9 | 48.2 |
| 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
PBT PBTCr | 15 | 5 | 5 | 14 | 17 | 18 | 31 | 34 |
| 4 | 1 | 1 | 4 | 4 | 4 | 8 | 9 | |
PAT PATCr | 11 | 4 | 4 | 10 | 13 | 13 | 22 | 25 |
Growth PAT Growth% | -65.6 | 7.5 | 145.3 | 25.8 | 4.4 | 68.3 | 66.9 | |
NPM NPM% | 22.1 | 15.2 | 16.6 | 22.3 | 20.2 | 21.9 | 31.6 | 34.0 |
| 17.0 | 6.3 | 3.5 | 7.4 | 8.2 | 1.7 | 5.2 | 5.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 7 | 9 | 11 | 22 | 43 |
Reserves ReservesCr | 33 | 37 | 41 | 73 | 95 | 187 | 186 |
Borrowings BorrowingsCr | 49 | 63 | 97 | 248 | 181 | 185 | 176 |
Other Liabilities Other LiabilitiesCr | 166 | 11 | 19 | 43 | 49 | 37 | 24 |
Total Liabilities Total LiabilitiesCr | 254 | 117 | 164 | 372 | 336 | 431 | 430 |
| 23 | 23 | ||||||
Cash Equivalents Cash EquivalentsCr | 30 | 3 | 1 | 0 | 8 | 10 | 6 |
Other Assets Other AssetsCr | 224 | 115 | 163 | 372 | 328 | 398 | 400 |
Total Assets Total AssetsCr | 254 | 117 | 164 | 372 | 336 | 431 | 430 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 7 | 9 | 11 | 22 | 43 |
Reserves ReservesCr | 33 | 37 | 41 | 73 | 95 | 187 | 186 |
Borrowings BorrowingsCr | 49 | 63 | 97 | 248 | 181 | 185 | 176 |
Other Liabilities Other LiabilitiesCr | 166 | 11 | 19 | 43 | 49 | 37 | 24 |
Total Liabilities Total LiabilitiesCr | 254 | 117 | 164 | 372 | 336 | 431 | 430 |
| 23 | 23 | ||||||
Cash Equivalents Cash EquivalentsCr | 30 | 3 | 1 | 0 | 8 | 10 | 6 |
Other Assets Other AssetsCr | 224 | 115 | 163 | 372 | 328 | 398 | 400 |
Total Assets Total AssetsCr | 254 | 117 | 164 | 372 | 336 | 431 | 430 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -27 | -8 | -35 | -177 | 71 | -95 | 15 | |
| 0 | -2 | 0 | 2 | -8 | -2 | -8 | |
| 54 | -17 | 35 | 175 | -56 | 95 | -11 | |
Net Cash Flow Net Cash FlowCr | 28 | -27 | 0 | -1 | 8 | -2 | -3 |
Free Cash Flow Free Cash FlowCr | -27 | -8 | -35 | -177 | 63 | -100 | 14 |
CFO To EBITDA CFO To EBITDA% | -178.9 | -166.4 | -638.2 | -1,316.0 | 431.2 | -522.2 | 48.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -27 | -8 | -35 | -177 | 71 | -95 | 15 | |
| 0 | -2 | 0 | 2 | -8 | -2 | -8 | |
| 54 | -17 | 35 | 175 | -56 | 95 | -11 | |
Net Cash Flow Net Cash FlowCr | 28 | -27 | 0 | -1 | 8 | -2 | -3 |
Free Cash Flow Free Cash FlowCr | -27 | -8 | -35 | -177 | 63 | -100 | 14 |
CFO To EBITDA CFO To EBITDA% | -178.9 | -166.4 | -638.2 | -1,316.0 | 431.2 | -522.2 | 48.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 110 | 222 | ||||||
Price To Earnings Price To Earnings | 8.2 | 5.9 | 8.8 | |||||
Price To Sales Price To Sales | 1.8 | 3.0 | ||||||
Price To Book Price To Book | 0.5 | 0.6 | 1.0 | |||||
EV To EBITDA EV To EBITDA | 15.7 | 11.0 | ||||||
FPM FPM% | 29.6 | 19.2 | 22.0 | 29.5 | 26.2 | 29.8 | 44.9 | 48.2 |
NPM NPM% | 22.1 | 15.2 | 16.6 | 22.3 | 20.2 | 21.9 | 31.6 | 34.0 |
ROCE ROCE% | 40.3 | 14.7 | 11.0 | 10.7 | 16.3 | 10.7 | 13.3 | 13.3 |
ROE ROE% | 29.2 | 8.9 | 8.7 | 12.4 | 12.1 | 6.4 | 9.8 | 9.8 |
ROA ROA% | 4.4 | 3.3 | 2.5 | 2.7 | 3.8 | 3.1 | 5.2 | 5.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 110 | 222 | ||||||
Price To Earnings Price To Earnings | 8.2 | 5.9 | 8.8 | |||||
Price To Sales Price To Sales | 1.8 | 3.0 | ||||||
Price To Book Price To Book | 0.5 | 0.6 | 1.0 | |||||
EV To EBITDA EV To EBITDA | 15.7 | 11.0 | ||||||
FPM FPM% | 29.6 | 19.2 | 22.0 | 29.5 | 26.2 | 29.8 | 44.9 | 48.2 |
NPM NPM% | 22.1 | 15.2 | 16.6 | 22.3 | 20.2 | 21.9 | 31.6 | 34.0 |
ROCE ROCE% | 40.3 | 14.7 | 11.0 | 10.7 | 16.3 | 10.7 | 13.3 | 13.3 |
ROE ROE% | 29.2 | 8.9 | 8.7 | 12.4 | 12.1 | 6.4 | 9.8 | 9.8 |
ROA ROA% | 4.4 | 3.3 | 2.5 | 2.7 | 3.8 | 3.1 | 5.2 | 5.2 |
Documents — Usha Financial Services Ltd